[D&O] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -86.28%
YoY- -91.19%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 30,843 31,266 27,919 33,738 33,380 27,929 24,008 18.15%
PBT 7,532 8,555 5,516 1,314 4,880 5,285 4,981 31.71%
Tax -289 -447 -775 -729 -616 -539 -455 -26.08%
NP 7,243 8,108 4,741 585 4,264 4,746 4,526 36.77%
-
NP to SH 7,243 8,108 4,741 585 4,264 4,746 4,526 36.77%
-
Tax Rate 3.84% 5.23% 14.05% 55.48% 12.62% 10.20% 9.13% -
Total Cost 23,600 23,158 23,178 33,153 29,116 23,183 19,482 13.62%
-
Net Worth 163,223 155,732 149,596 145,226 145,417 140,116 141,090 10.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,193 - - - -
Div Payout % - - - 375.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 163,223 155,732 149,596 145,226 145,417 140,116 141,090 10.19%
NOSH 731,616 730,450 729,384 731,250 735,172 730,153 724,285 0.67%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.48% 25.93% 16.98% 1.73% 12.77% 16.99% 18.85% -
ROE 4.44% 5.21% 3.17% 0.40% 2.93% 3.39% 3.21% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.22 4.28 3.83 4.61 4.54 3.83 3.31 17.55%
EPS 0.99 1.11 0.65 0.08 0.58 0.65 0.62 36.57%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.2231 0.2132 0.2051 0.1986 0.1978 0.1919 0.1948 9.45%
Adjusted Per Share Value based on latest NOSH - 731,250
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.48 2.52 2.25 2.72 2.69 2.25 1.93 18.17%
EPS 0.58 0.65 0.38 0.05 0.34 0.38 0.36 37.39%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.1315 0.1254 0.1205 0.117 0.1171 0.1129 0.1136 10.23%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.35 0.36 0.40 0.40 0.48 0.53 -
P/RPS 8.30 8.18 9.41 8.67 8.81 12.55 15.99 -35.38%
P/EPS 35.35 31.53 55.38 500.00 68.97 73.85 84.81 -44.17%
EY 2.83 3.17 1.81 0.20 1.45 1.35 1.18 79.07%
DY 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
P/NAPS 1.57 1.64 1.76 2.01 2.02 2.50 2.72 -30.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 29/05/07 05/03/07 16/11/06 22/08/06 23/05/06 -
Price 0.38 0.34 0.35 0.32 0.41 0.43 0.52 -
P/RPS 9.01 7.94 9.14 6.94 9.03 11.24 15.69 -30.88%
P/EPS 38.38 30.63 53.85 400.00 70.69 66.15 83.21 -40.27%
EY 2.61 3.26 1.86 0.25 1.41 1.51 1.20 67.79%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.70 1.59 1.71 1.61 2.07 2.24 2.67 -25.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment